The Company delivers Niagen® as the sole or principal dietary ingredient in its consumer product line Tru Niagen® available at www.TruNiagen.com and through partnerships with global retailers and distributors. The Company also develops and commercializes proprietary-based ingredient technologies, including food-grade Niagen® and pharmaceutical-grade Niagen®, and supplies these ingredients as raw materials to the manufacturers of consumer products and U.S. FDA-registered 503B outsourcing facilities, respectively. The Company further offers natural product fine chemicals, known as phytochemicals, and related research and development services. Follow us on X (formerly Twitter) @ChromaDex and Instagram @TruNiagen and subscribe to our latest news via our website accessible at www.ChromaDex.com to which ChromaDex regularly posts copies of its press releases as well as additional updates and financial information about the Company.
Contacts:
Investor Relations
Ben Shamsian
Lytham Partners
+1 (646) 829-9701
Shamsian@LythamPartners.com
Media Relations
Kendall Knysch
Director of Media Relations
+1 (310) 388-6706 Ext. 689
Kendall.Knysch@ChromaDex.com
ChromaDex Corporation and Subsidiaries
Unaudited Condensed Consolidated Statements of Operations
Three Months Ended September 30,
Nine Months Ended September 30,
2024
2023
2024
2023
(In thousands, except per share data)
Sales, net
$
25,580
$
19,495
$
70,472
$
62,374
Cost of sales
9,340
7,526
27,083
24,531
Gross profit
16,240
11,969
43,389
37,843
Operating expenses:
Sales and marketing
7,044
6,035
20,753
19,918
Research and development
1,290
1,241
4,701
3,799
General and administrative
6,304
5,840
17,320
19,557
Total operating expenses
14,638
13,116
42,774
43,274
Operating income (loss)
1,602
(1,147)
615
(5,431)
Nonoperating income:
Interest income, net
276
188
756
379
Net income (loss)
$
1,878
$
(959)
$
1,371
$
(5,052)
Net income (loss) per share attributable to ChromaDex Corporation:
Basic
$
0.02
$
(0.01)
$
0.02
$
(0.07)
Diluted
$
0.02
$
(0.01)
$
0.02
$
(0.07)
Weighted average common shares outstanding:
Basic
75,972
75,050
75,588
74,938
Diluted
77,768
75,050
76,804
74,938
ChromaDex Corporation and Subsidiaries
Unaudited Condensed Consolidated Balance Sheets
(In thousands except par values, unless otherwise indicated)
September 30, 2024
December 31, 2023
Assets
Current assets:
Cash and cash equivalents, including restricted cash of $152 for both periods presented
$
32,398
$
27,325
Trade receivables, net of allowances of $90 and $68, respectively; Including receivables from Related Party of $2.0 million and $2.8 million, respectively
7,096
5,234
Inventories
10,544
14,525
Prepaid expenses and other assets
2,096
2,450
Total current assets
52,134
49,534
Leasehold improvements and equipment, net
1,718
2,137
Intangible assets, net
397
510
Right-of-use assets
1,899
2,400
Other long-term assets
374
383
Total assets
$
56,522
$
54,964
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable
$
6,903
$
10,232
Accrued expenses
9,592
9,493
Current maturities of operating lease obligations
1,008
691
Current maturities of finance lease obligations
12
11
Customer deposits
184
195
Total current liabilities
17,699
20,622
Deferred revenue
2,579
3,311
Operating lease obligations, less current maturities
1,873
2,563
Finance lease obligations, less current maturities
2
12
Total stockholders’ equity
34,369
28,456
Total liabilities and stockholders’ equity
$
56,522
$
54,964
ChromaDex Corporation and Subsidiaries
Unaudited Condensed Consolidated Statements of Cash Flows
Nine Months Ended September 30,
(In thousands)
2024
2023
Net cash provided by / (used in):
Operating activities
$
3,526
$
6,468
Investing activities
(74)
(122)
Financing activities
1,621
(14)
Net increase in cash and cash equivalents
5,073
6,332
Cash and cash equivalents beginning of period
27,325
20,441
Cash and cash equivalents at end of period
$
32,398
$
26,773
ChromaDex Corporation and Subsidiaries
Unaudited Reconciliation of Non-GAAP Financial Measures
Reconciliation of Net Income (Loss) to Adjusted EBITDA
(In thousands)
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Net income (loss), as reported
$
1,878
$
(15)
$
(492)
$
114
$
(959)
Adjustments:
Interest income, net
(276)
(241)
(239)
(282)
(188)
Depreciation
164
170
178
177
233
Amortization of intangibles
38
37
38
39
39
Amortization of right of use assets
164
163
174
157
176
Share-based compensation
735
1,185
984
1,037
1,117
Severance and restructuring
185
276
27
5
86
Adjusted EBITDA
$
2,888
$
1,575
$
670
$
1,247
$
504
Non-GAAP Financial Information:
To supplement ChromaDex’s unaudited financial data presented in accordance with generally accepted accounting principles (GAAP), the Company has presented Adjusted EBITDA, a non-GAAP financial measure. ChromaDex believes the presentation of this non-GAAP financial measure provides important supplemental information to management and investors and enhances the overall understanding of the Company’s historical and current financial operating performance. The Company believes disclosure of the non-GAAP financial measure has substance because the excluded expenses are infrequent in nature, are variable in nature or do not represent current cash expenditures. Further, such non-GAAP financial measure is among the indicators the Company uses as a basis for evaluating the Company’s financial performance as well as for planning and forecasting purposes. Accordingly, disclosure of this non-GAAP financial measure provides investors with the same information that management uses to understand the Company’s economic performance year-over-year.
Adjusted EBITDA is defined as net income (loss) before (a) interest, (b) depreciation, (c) amortization, (d) non-cash share-based compensation costs and (e) severance and restructuring expense. While ChromaDex believes that this non-GAAP financial measure provides useful supplemental information to investors, there are limitations associated with the use of such measure. This measure is not prepared in accordance with GAAP and may not be directly comparable to similarly titled measures of other companies due to potential differences in the method of calculation. Management compensates for these limitations by relying primarily on the Company’s GAAP results and by using Adjusted EBITDA only supplementally and by reviewing the reconciliation of the non-GAAP financial measure to its most comparable GAAP financial measure.
Non-GAAP financial measures are not prepared in accordance with, or an alternative for, generally accepted accounting principles in the United States. The Company’s non-GAAP financial measure is not meant to be considered in isolation or as a substitute for comparable GAAP financial measures and should be read only in conjunction with the Company’s consolidated financial statements prepared in accordance with GAAP.